As of 2024-12-12, the Intrinsic Value of Inwido AB (publ) (INWI.ST) is
238.90 SEK. This INWI.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 189.20 SEK, the upside of Inwido AB (publ) is
26.30%.
The range of the Intrinsic Value is 166.05 - 416.83 SEK
238.90 SEK
Intrinsic Value
INWI.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
166.05 - 416.83 |
238.90 |
26.3% |
| DCF (Growth 10y) |
182.96 - 422.18 |
253.10 |
33.8% |
| DCF (EBITDA 5y) |
124.21 - 163.63 |
150.10 |
-20.7% |
| DCF (EBITDA 10y) |
150.27 - 201.73 |
179.88 |
-4.9% |
| Fair Value |
102.79 - 102.79 |
102.79 |
-45.67% |
| P/E |
190.92 - 298.68 |
224.04 |
18.4% |
| EV/EBITDA |
91.58 - 161.28 |
123.29 |
-34.8% |
| EPV |
151.92 - 222.51 |
187.22 |
-1.0% |
| DDM - Stable |
80.60 - 250.94 |
165.77 |
-12.4% |
| DDM - Multi |
146.12 - 331.90 |
200.54 |
6.0% |
INWI.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,967.45 |
| Beta |
0.89 |
| Outstanding shares (mil) |
57.97 |
| Enterprise Value (mil) |
12,546.85 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.72% |
| Cost of Debt |
5.00% |
| WACC |
7.21% |